| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SCHIMEL, BORENSTEIN & MAZZEI | 6,096 | 0 | 0 | 6,096 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| PAGE 7 PART X MINIMUM INVESTMENT RTN- CASH LINE 1B- AVERAGE OF MONTHLY CASH BALANCES MONTH MONTHLY AMOUNT 7/12 $130,898.00 8/12 $110,136.11 9/12 $348,932.24 10/12 $134,222.00 11/12 $155,525.35 12/12 $147,538.40 1/13 $162,333.89 2/13 $148,379.56 3/13 $137,270.97 4/13 $122,417.21 5/13 $115,859.63 6/13 $104,032.30 AVERAGE ($1,817,545.66/12) $151,462.14PAGE 7 PART X MINIMUM INVESTMENT RETURN-SECURITIES LINE 1A- AVERAGE MONTHLY FAIR MARKET VALUE OF SECURITIES MONTH MONTHLY AMOUNT 7/12 $3,762,631.37 8/12 $3,820,273.75 9/12 $3,630,647.33 10/12 $3,775,535.72 11/12 $3,794,020.43 12/12 $3,803,438.98 1/13 $3,930,385.89 2/13 $3,951,007.77 3/13 $4,069,085.83 4/13 $4,097,164.68 5/13 $4,164,723.13 6/13 $4,092,356.92 AVERAGE ($46,891,271.80/12) $3,907,605.98 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 537 AMC NETWORKS INC C1A | 31,377 | 35,082 |
| 190 COPA HOLDINGS SA-CLASS A | 19,558 | 24,913 |
| 282 LYONDELLBASELL INDUSTRIES | 17,445 | 18,685 |
| 301 MICHAEL KORS HLDGS LTD | 15,691 | 18,668 |
| 278 INGERSOLL RAND PLC SHS | 12,784 | 15,435 |
| 913 FREESCALE SEMICONDUCTOR | 14,847 | 12,371 |
| 191 EVEREST RE GROUP LTD COM | 21,617 | 24,498 |
| 277 ACCENTURE PLC CLASS A ORD | 19,073 | 19,933 |
| 274 WORTHINGTON INDS INC COM | 9,013 | 8,689 |
| 852 WEYERHAEUSER CO COM | 24,027 | 24,276 |
| 168 WALMART STORES INC COM | 12,247 | 12,514 |
| 293 VISA INC COM C1A | 44,097 | 53,546 |
| 409 UNIVERSAL CORP VA COM | 24,170 | 23,661 |
| 303 TRAVELERS COS INC COM | 22,651 | 24,216 |
| 98 TRACTOR SUPPLY CO COM | 10,702 | 11,520 |
| 341 TESORO CORP COM | 14,153 | 17,841 |
| 432 SYMANTEC CORP COM | 10,614 | 9,711 |
| 269 STURM RUGER & CO INC COM | 12,438 | 12,923 |
| 657 SOUTHWESTERN ENERGY CO COM | 25,291 | 24,000 |
| 242 SOUTHERN COPPER CORP COM | 9,082 | 6,684 |
| 267 SUTTER STOCK INC COM | 11,767 | 14,893 |
| 190 SCHEIN HENRY INC COM | 16,955 | 18,191 |
| 605 ST JUDE MED INC COM | 26,437 | 27,606 |
| 2320 REGIONS FINL CORP NEW COM | 19,270 | 22,110 |
| 1081 REGAL ENTMT GROUP C1A | 18,661 | 19,350 |
| 728 QUESTAR CORP COM | 18,321 | 17,363 |
| 646 PULTE HOMES, INC | 10,079 | 12,255 |
| 241 POLARIS IINDS INC COM | 18,925 | 22,895 |
| 297 PLANTRONICS INC COM | 13,461 | 13,044 |
| 1430 PANDORA MEDIA INC COM | 18,796 | 26,312 |
| 374 OSHKOSH CORPORATION | 15,207 | 14,201 |
| 958 ORACLE CORP COM | 33,267 | 29,420 |
| 676 NEWELL RUBBERMAID INC COM | 15,972 | 17,745 |
| 1056 NRG ENERGY INC COM NEW | 25,401 | 28,195 |
| 267 MONSANTO CO NEW COM | 24,184 | 26,380 |
| 1161 MAC CALI RLTY CORP COM | 30,234 | 28,433 |
| 393 LINEAR TECHNOLOGY CORP | 14,449 | 14,478 |
| 1037 LINCOLN NATL CORP IIND COM | 25,928 | 37,819 |
| 483 LILLY & ELI CO COM | 22,639 | 23,725 |
| 428 INGREDION INC COM | 24,250 | 28,085 |
| 966 ITT CORP NEW COM NEW | 24,743 | 28,410 |
| 363 HUNT JB TRANS SVCS INC COM | 26,936 | 26,223 |
| 455 HOME DEPOT INC COM | 31,359 | 35,249 |
| 282 HASBRO INC COM | 13,205 | 12,642 |
| 303 HALLIBURTON CO COM | 12,168 | 12,641 |
| 52 GOOGLE INC C1A | 41,689 | 45,779 |
| 1539 FORD MTR CO DEL COM PR | 19,822 | 23,808 |
| 393 FACEBOOK NC C1A | 11,775 | 9,778 |
| 1022 EXTERRAN HLGS IN COM | 23,727 | 28,739 |
| 231 EXPEDIA INC DEL COM NEW | 12,425 | 13,895 |
| 412 DISNEY WALT CO COM | 21,454 | 26,018 |
| 190 CROWN CASTLE INTL CORP COM | 11,868 | 13,754 |
| 287 COMMVAULT SYSTEMS INC COM | 21,330 | 21,780 |
| 446 CLIFFS NAT RES INC COM | 9,175 | 7,248 |
| 770 CITIGROUP INC COM NEW | 30,011 | 36,937 |
| 1158 CISCO SYS INC COM | 20,443 | 28,180 |
| 533 CAREFUSIOON CORP COM | 17,852 | 19,641 |
| 460 CABOT OIL & GAS CORP C1A | 22,096 | 32,669 |
| 291 BOEING COC COM | 22,222 | 29,810 |
| 247 BECTON DICKINSON & CO COM | 24,064 | 24,411 |
| 3285 BANK OF AMERICA CORP COM | 31,283 | 42,245 |
| 555 BABCOCK & WILCOX CO NEW | 15,363 | 16,667 |
| 972 AVON PRODS INC COM | 22,587 | 20,441 |
| 206 AMPHENOL CORP C1A | 12,297 | 16,056 |
| 367AMERICAN WTR WKS CO INC NEW | 15,278 | 15,131 |
| 269 AMERICAN ELEC PWR INC COM | 11,412 | 12,045 |
| 102 AMAZON COM INC COM | 25,805 | 28,324 |
| 118 ALEXION PHARMACEUTICALS INC | 11,852 | 10,884 |
| 319 ABBVIE INC COM | 10,297 | 13,187 |
| 275 CELGENE CORP COM | 20,598 | 32,170 |
| 1035 COCA COLA ENTERPRISES INC NEW COM | 30,355 | 36,391 |
| 265 INTERNATIONAL BUSINESS | 45,503 | 61,346 |
| 25853.638 FIDELITY ADVISOR INVESTMENT GR | 200,000 | 199,332 |
| 24468.799 FEDERATED ULTRASHORT BOND FD | 225,000 | 223,890 |
| 10709.263 LEGG MASON CLEARBRIDGE MID CAP | 261,010 | 304,464 |
| 430 WHOLE fOODS MARKET INC COM | 14,721 | 22,136 |
| 428 TJX COS INC NEW COM | 12,303 | 21,426 |
| 704 RESMED INC COM | 22,087 | 31,772 |
| 298 PHILLIPS 66 COM | 9,250 | 17,555 |
| 257 PHILIP MORRIS INTL INC COM | 16,512 | 22,261 |
| 353 NEXTERA ENERGY INC COM | 19,118 | 28,762 |
| 124 LINKEDIN CORP COM CL A | 10,834 | 22,109 |
| 247 GOLDMAN SACHS GROUP INC COM | 30,658 | 37,359 |
| 1906 EXELIS INC COM | 25,268 | 26,284 |
| 755 DISCOVER FINL SVCS COM | 19,274 | 35,968 |
| 305 COSTCO WHSL CORP NEW COM | 29,434 | 33,724 |
| 303 COCA COLA CO COM | 27,229 | 28,358 |
| 91 CF INDS HLDGS INC COM | 14,298 | 15,607 |
| 229 APPLE INC COM | 91,154 | 90,805 |
| 681 AMERISOURCEBERGEN CORP COM | 26,348 | 38,020 |
| 507 ALLSTATE CORP COM | 16,714 | 24,397 |
| 1600.854 VANGUARD SMALL CAP GRO | 30,000 | 46,329 |
| 7286.996 THORNBURG INTL VALUE | 195,000 | 204,619 |
| 333 TUPPERWARE BRANDS CORP | 24,827 | 25,871 |
| 239 QUALCOM INC | 11,986 | 14,601 |
| 893 ISHARES TR RUSSELL 2000 VAL | 54,902 | 76,709 |
| 507 CHEVRON CORP NEW COM | 47,566 | 59,998 |
| 896 WELLS FARGO & CO NEW | 21,628 | 36,978 |
| 122 GRAINGER WW | 31,504 | 30,766 |
| 98 BIOGEN | 4,495 | 21,090 |
| 586 ARCHER DANIELS MIDLAND | 18,843 | 19,871 |
| 474 AETNA | 15,418 | 30,118 |
| 1716 PFIZER | 36,310 | 48,065 |
| 388SH HONEYWELL | 22,105 | 30,784 |
| 992 JP MORGAN | 36,988 | 51,840 |
| 472 SH VERIZON | 12,018 | 23,760 |
| 1060SH ATT | 36,278 | 37,524 |
| 878SH EXXON MOBIL | 30,822 | 79,327 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 769,311 | 769,311 | 769,311 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PERSONAL PROPERTY | 415,317 | 415,317 | |
| 415,317 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 20,085 | 20,085 | ||
| SUNDRY | 1,516 | 1,516 | ||
| REPAIRS & MAINTENANCE | 44,487 | 44,487 | ||
| REAL ESTATE FEES | 6,118 | 6,118 | ||
| INSURANCE | 5,340 | 5,340 | ||
| FOOD & SUPPLIES | 2,785 | 2,785 | ||
| BANK CHARGES | 156 | 156 | ||
| AUTO EXPENSE | 1,473 | 1,473 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 12,191 | 12,191 | ||
| FOREIGN TAX CREDIT | 32 | 32 |